XML 50 R6.htm IDEA: XBRL DOCUMENT v3.3.0.814
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Millions
9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Cash flows from operating activities:    
Net income (loss) including noncontrolling interests $ 329.1 $ 423.4
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 241.9 233.0
Amortization of debt issuance costs and discounts 3.6 5.6
Share-based compensation 12.9 18.0
(Gain) loss on sale or impairment of properties and other assets, net 272.1 372.0
Deferred income tax (benefit) expense (93.1) (19.0)
Equity in net income of other unconsolidated affiliates (2.6) (3.0)
Distributions from other unconsolidated affiliates 0.0 15.4
Excess tax benefits from share-based compensation (8.5) (6.6)
Unrealized (gain) loss on foreign currency fluctuations and derivative instruments, net 10.0 (10.2)
Change in current assets and liabilities (net of impact of business combinations) and other (299.4) 29.4
(Gain) loss from discontinued operations (4.5) 0.4
Net cash provided by operating activities 461.5 1,058.4
Cash flows from investing activities:    
Additions to properties (208.3) (195.8)
Proceeds from sales of properties and other assets 8.8 6.0
Acquisition of businesses, net of cash acquired (91.2) 0.0
Proceeds from sale of business 8.7 0.0
Investment in MillerCoors (1,144.5) (1,100.4)
Return of capital from MillerCoors 1,088.2 1,053.9
Return of capital from an unconsolidated affiliate 0.0 5.9
Loan repayments 26.1 7.1
Loan advances (29.9) (14.6)
Other (3.3) 0.0
Net cash used in investing activities (345.4) (237.9)
Cash flows from financing activities:    
Exercise of stock options under equity compensation plans 31.2 38.5
Excess tax benefits from share-based compensation 8.5 6.6
Dividends paid (228.1) (205.1)
Payments for the purchase of Treasury Stock (100.1) 0.0
Proceeds from long-term debt 679.9 0.0
Payments on long-term debt and capital lease obligations (676.4) (61.6)
Proceeds from short-term borrowings 33.1 35.5
Payments on short-term borrowings (19.7) (23.3)
Payments on settlement of derivative instruments 0.0 (65.2)
Net proceeds from (payments on) revolving credit facilities and commercial paper 17.1 (350.5)
Change in overdraft balances and other (55.6) 111.9
Net cash provided by (used in) financing activities (310.1) (513.2)
Cash and cash equivalents:    
Net increase (decrease) in cash and cash equivalents (194.0) 307.3
Effect of foreign exchange rate changes on cash and cash equivalents (37.0) (27.5)
Balance at beginning of year 624.6 442.3
Balance at end of period 393.6 722.1
MillerCoors    
Adjustments to reconcile net income to net cash provided by operating activities:    
Equity in net income of other unconsolidated affiliates (470.1) (471.8)
Distributions from other unconsolidated affiliates $ 470.1 $ 471.8